HTML

Quarterly Report

Toyota Auto Loan Extended Note Trust 2020-1

Toyota Revolving Note Depositor LLC

SELLER

Toyota Motor Credit Corporation

SERVICER

Toyota Auto Loan Extended Note Trust 2020-1

Initial Receivables Static Pool Information

Quarter Ended August 31, 2024

Cutoff Date of April 2020

Original Pool Characteristics as of the Cutoff Dates (Based on Principal Balance)



Number of Receivables	95,695	% New vehicles		76.67%

Total Principal Balance	$1,960,084,279.31	% Used vehicles		23.33%

Average Principal Balance	$20,482.62	% Cars and minivans		34.19%

Average Original Amount Financed	$29,226.88	% Light duty trucks		18.61%

Weighted Average APR	4.07%	% Sport utility vehicles		47.20%

Weighted Average APR of Receivables		% Toyota vehicles		88.45%
with more than 75 Original Payments	6.31%	% Lexus vehicles		11.55%

Weighted Average Original Number		Top 3 States:	CA	18.38%
of Scheduled Payments	68.97 payments		TX	15.97%

Weighted Average Remaining Number			MD	5.69%
of Scheduled Payments	54.06 payments

Weighted Average FICO	761.08

Weighted Average FICO of Receivables
with more than 75 Original Payments	738.10

Weighted Average LTV	99.03%

Weighted Average LTV of Receivables
with more than 75 Original Payments	110.80%

Original Pool Characteristics as of the Cutoff Dates (Based on Adjusted Pool Balance)


FICO Score Range Distribution (%)		Original Scheduled Payments Distribution (%)			LTV Distribution (%)

FICO Less than 650	3.60%		More than 75 original scheduled payments	8.15%	LTV greater than 130%	5.16%

FICO Less than 700	19.31%		More than 72 original scheduled payments	31.46%	LTV greater than 120%	12.23%

FICO Less than 720	29.40%				LTV greater than 110%	29.09%

FICO Less than 740	41.54%				LTV greater than 90%	71.28%

FICO Less than 760	51.80%

FICO Less than 780	60.82%

Balances and Performance (Based on Principal Balance)


Period No.	Month		Month-End Pool Balance ($)		Cumulative Net Credit Loss (%)		60+ Days Delinquency (%)

40		Sep-23		233,324,231.71		0.200861%		0.472383%

41		Oct-23		216,182,038.59		0.198351%		0.469945%

42		Nov-23		200,020,742.06		0.193778%		0.525871%

43		Dec-23		184,866,152.08		0.194838%		0.650898%

44		Jan-24		169,571,535.39		0.197181%		0.716098%

45		Feb-24		155,367,612.00		0.201216%		0.526693%

46		Mar-24		141,401,417.83		0.199192%		0.472426%

47		Apr-24		128,043,142.74		0.192631%		0.515755%

48		May-24		115,929,385.71		0.188357%		0.605091%

49		Jun-24		105,182,154.73		0.189875%		0.739576%

50		Jul-24		94,176,783.67		0.188972%		0.685119%

51		Aug-24		84,082,419.52		0.186676%		0.903774%

Page 1 of 18

Quarterly Report

Toyota Auto Loan Extended Note Trust 2020-1

Toyota Revolving Note Depositor LLC

SELLER

Toyota Motor Credit Corporation

SERVICER

Toyota Auto Loan Extended Note Trust 2020-1

Additional Receivables Static Pool Information

Quarter Ended August 31, 2024

Cutoff Date of June 2020, July 2020

Original Pool Characteristics as of the Cutoff Dates (Based on Principal Balance)



Number of Receivables	9,361	% New vehicles		76.29%

Total Principal Balance	$198,855,871.73	% Used vehicles		23.71%

Average Principal Balance	$21,243.02	% Cars and minivans		32.43%

Average Original Amount Financed	$30,730.87	% Light duty trucks		21.50%

Weighted Average APR	4.70%	% Sport utility vehicles		46.07%

Weighted Average APR of Receivables		% Toyota vehicles		89.90%
with more than 75 Original Payments	6.37%	% Lexus vehicles		10.10%

Weighted Average Original Number		Top 3 States:	CA	16.33%
of Scheduled Payments	72.99 Payments		TX	13.88%

Weighted Average Remaining Number			OH	8.10%
of Scheduled Payments	55.88 Payments

Weighted Average FICO	754.81

Weighted Average FICO of Receivables
with more than 75 Original Payments	739.46

Weighted Average LTV	102.22%

Weighted Average LTV of Receivables
with more than 75 Original Payments	110.64%

Original Pool Characteristics as of the Cutoff Dates (Based on Adjusted Pool Balance)


FICO Score Range Distribution (%)		Original Scheduled Payments Distribution (%)			LTV Distribution (%)

FICO Less than 650	3.19%		More than 75 original scheduled payments	26.58%	LTV greater than 130%	7.61%

FICO Less than 700	21.24%		More than 72 original scheduled payments	51.80%	LTV greater than 120%	15.91%

FICO Less than 720	32.87%				LTV greater than 110%	35.28%

FICO Less than 740	45.81%				LTV greater than 90%	76.50%

FICO Less than 760	55.96%

FICO Less than 780	65.73%

Balances and Performance (Based on Principal Balance)


Period No.	Month		Month-End Pool Balance ($)		Cumulative Net Credit Loss (%)		60+ Days Delinquency (%)

38		Sep-23		29,149,427.09		0.253502%		0.571725%

39		Oct-23		27,137,960.98		0.268965%		0.445600%

40		Nov-23		25,377,211.64		0.271794%		0.401084%

41		Dec-23		23,724,571.15		0.254580%		0.852052%

42		Jan-24		22,070,987.72		0.244687%		0.795907%

43		Feb-24		20,464,484.65		0.244032%		0.857814%

44		Mar-24		18,805,070.83		0.244165%		0.673499%

45		Apr-24		17,287,214.76		0.259763%		0.663427%

46		May-24		15,965,309.56		0.252568%		0.895567%

47		Jun-24		14,684,893.24		0.258268%		0.760273%

48		Jul-24		13,470,280.91		0.239436%		0.723989%

49		Aug-24		12,350,670.31		0.239584%		0.537074%

Page 2 of 18

Quarterly Report

Toyota Auto Loan Extended Note Trust 2020-1

Toyota Revolving Note Depositor LLC

SELLER

Toyota Motor Credit Corporation

SERVICER

Toyota Auto Loan Extended Note Trust 2020-1

Additional Receivables Static Pool Information

Quarter Ended August 31, 2024

Cutoff Date of August 2020, September 2020, October 2020

Original Pool Characteristics as of the Cutoff Dates (Based on Principal Balance)



Number of Receivables	11,060	% New vehicles		74.27%

Total Principal Balance	$220,821,456.81	% Used vehicles		25.73%

Average Principal Balance	$19,965.77	% Cars and minivans		33.54%

Average Original Amount Financed	$29,533.57	% Light duty trucks		19.76%

Weighted Average APR	4.23%	% Sport utility vehicles		46.71%

Weighted Average APR of Receivables		% Toyota vehicles		89.10%
with more than 75 Original Payments	6.52%	% Lexus vehicles		10.90%

Weighted Average Original Number		Top 3 States:	OH	15.62%
of Scheduled Payments	70.35 Payments		CA	15.04%

Weighted Average Remaining Number			TX	14.81%
of Scheduled Payments	53.72 Payments

Weighted Average FICO	756.41

Weighted Average FICO of Receivables
with more than 75 Original Payments	733.63

Weighted Average LTV	100.82%

Weighted Average LTV of Receivables
with more than 75 Original Payments	111.94%

Original Pool Characteristics as of the Cutoff Dates (Based on Adjusted Pool Balance)


FICO Score Range Distribution (%)		Original Scheduled Payments Distribution (%)			LTV Distribution (%)

FICO Less than 650	4.14%		More than 75 original scheduled payments	10.38%	LTV greater than 130%	5.82%

FICO Less than 700	21.96%		More than 72 original scheduled payments	40.96%	LTV greater than 120%	13.97%

FICO Less than 720	32.15%				LTV greater than 110%	32.61%

FICO Less than 740	44.15%				LTV greater than 90%	74.30%

FICO Less than 760	55.07%

FICO Less than 780	63.84%

Balances and Performance (Based on Principal Balance)


Period No.	Month		Month-End Pool Balance ($)		Cumulative Net Credit Loss (%)		60+ Days Delinquency (%)

35		Sep-23		36,934,667.45		0.244219%		0.535367%

36		Oct-23		34,528,320.63		0.230434%		0.876667%

37		Nov-23		32,284,687.23		0.243353%		1.057823%

38		Dec-23		30,289,973.97		0.252260%		1.108642%

39		Jan-24		28,141,497.27		0.287661%		0.799045%

40		Feb-24		26,083,496.19		0.285951%		0.636690%

41		Mar-24		24,175,973.42		0.290187%		0.901870%

42		Apr-24		22,227,893.48		0.292624%		1.025549%

43		May-24		20,423,367.65		0.293904%		0.881670%

44		Jun-24		18,801,024.27		0.294008%		0.896908%

45		Jul-24		17,260,824.32		0.280193%		0.705797%

46		Aug-24		15,818,210.37		0.275418%		0.974262%

Page 3 of 18

Quarterly Report

Toyota Auto Loan Extended Note Trust 2020-1

Toyota Revolving Note Depositor LLC

SELLER

Toyota Motor Credit Corporation

SERVICER

Toyota Auto Loan Extended Note Trust 2020-1

Additional Receivables Static Pool Information

Quarter Ended August 31, 2024

Cutoff Date of November 2020, December 2020, January 2021

Original Pool Characteristics as of the Cutoff Dates (Based on Principal Balance)



Number of Receivables	10,068	% New vehicles		69.15%

Total Principal Balance	$224,561,105.08	% Used vehicles		30.85%

Average Principal Balance	$22,304.44	% Cars and minivans		33.76%

Average Original Amount Financed	$29,926.87	% Light duty trucks		18.42%

Weighted Average APR	4.21%	% Sport utility vehicles		47.81%

Weighted Average APR of Receivables		% Toyota vehicles		88.00%
with more than 75 Original Payments	6.32%	% Lexus vehicles		12.00%

Weighted Average Original Number		Top 3 States:	TX	14.92%
of Scheduled Payments	70.09 Payments		CA	13.82%

Weighted Average Remaining Number			MD	11.12%
of Scheduled Payments	57.31 Payments

Weighted Average FICO	752.50

Weighted Average FICO of Receivables
with more than 75 Original Payments	734.96

Weighted Average LTV	101.92%

Weighted Average LTV of Receivables
with more than 75 Original Payments	110.14%

Original Pool Characteristics as of the Cutoff Dates (Based on Adjusted Pool Balance)


FICO Score Range Distribution (%)			Original Scheduled Payments Distribution (%)			LTV Distribution (%)

FICO Less than 650	4.73	%	More than 75 original scheduled payments	5.27	%	LTV greater than 130%	6.14	%

FICO Less than 700	23.90	%	More than 72 original scheduled payments	38.22	%	LTV greater than 120%	14.77	%

FICO Less than 720	34.77	%				LTV greater than 110%	33.42	%

FICO Less than 740	47.35	%				LTV greater than 90%	76.63	%

FICO Less than 760	57.34	%

FICO Less than 780	65.92	%

Balances and Performance (Based on Principal Balance)


Period No.	Month		Month-End Pool Balance ($)		Cumulative Net Credit Loss (%)			60+ Days Delinquency (%)

32		Sep-23		54,613,671.69		0.435627	%		0.833735	%

33		Oct-23		51,834,353.06		0.423052	%		0.947652	%

34		Nov-23		48,993,647.67		0.431429	%		1.016111	%

35		Dec-23		46,420,004.54		0.470154	%		1.206815	%

36		Jan-24		43,586,053.73		0.503320	%		1.085089	%

37		Feb-24		41,111,125.65		0.500740	%		0.414694	%

38		Mar-24		38,490,614.19		0.516384	%		0.398311	%

39		Apr-24		36,022,061.03		0.515260	%		0.532788	%

40		May-24		33,678,269.38		0.507435	%		0.875097	%

41		Jun-24		31,561,173.77		0.515755	%		0.903486	%

42		Jul-24		29,362,196.04		0.498572	%		1.110387	%

43		Aug-24		27,227,536.56		0.497243	%		1.379840	%

Page 4 of 18

Quarterly Report

Toyota Auto Loan Extended Note Trust 2020-1

Toyota Revolving Note Depositor LLC

SELLER

Toyota Motor Credit Corporation

SERVICER

Toyota Auto Loan Extended Note Trust 2020-1

Additional Receivables Static Pool Information

Quarter Ended August 31, 2024

Cutoff Date of February 2021, April 2021

Original Pool Characteristics as of the Cutoff Dates (Based on Principal Balance)



Number of Receivables	24,206	% New vehicles		79.89%

Total Principal Balance	$569,846,869.23	% Used vehicles		20.11%

Average Principal Balance	$23,541.55	% Cars and minivans		32.14%

Average Original Amount Financed	$31,320.50	% Light duty trucks		18.95%

Weighted Average APR	3.75%	% Sport utility vehicles		48.90%

Weighted Average APR of Receivables		% Toyota vehicles		86.95%
with more than 75 Original Payments	6.33%	% Lexus vehicles		13.05%

Weighted Average Original Number		Top 3 States:	CA	22.13%
of Scheduled Payments	69.09 Payments		TX	16.04%

Weighted Average Remaining Number			VA	4.05%
of Scheduled Payments	56.88 Payments

Weighted Average FICO	754.62

Weighted Average FICO of Receivables
with more than 75 Original Payments	729.60

Weighted Average LTV	100.30%

Weighted Average LTV of Receivables
with more than 75 Original Payments	110.82%

Original Pool Characteristics as of the Cutoff Dates (Based on Adjusted Pool Balance)


FICO Score Range Distribution (%)			Original Scheduled Payments Distribution (%)			LTV Distribution (%)

FICO Less than 650	4.88	%	More than 75 original scheduled payments	9.76	%	LTV greater than 130%	5.82	%

FICO Less than 700	22.48	%	More than 72 original scheduled payments	26.35	%	LTV greater than 120%	13.58	%

FICO Less than 720	33.38	%				LTV greater than 110%	31.46	%

FICO Less than 740	45.66	%				LTV greater than 90%	73.56	%

FICO Less than 760	55.71	%

FICO Less than 780	64.61	%

Balances and Performance (Based on Principal Balance)


Period No.	Month		Month-End Pool Balance ($)		Cumulative Net Credit Loss (%)			60+ Days Delinquency (%)

29		Sep-23		163,275,173.41		0.336628	%		0.641955	%

30		Oct-23		154,985,762.93		0.333728	%		0.441388	%

31		Nov-23		147,413,640.78		0.342110	%		0.568770	%

32		Dec-23		139,965,896.03		0.346362	%		0.843332	%

33		Jan-24		132,182,015.96		0.355014	%		0.758247	%

34		Feb-24		124,956,493.70		0.373499	%		0.787455	%

35		Mar-24		117,638,035.89		0.352553	%		0.721064	%

36		Apr-24		110,445,783.46		0.352306	%		0.671792	%

37		May-24		103,570,802.61		0.369302	%		0.630837	%

38		Jun-24		97,675,829.52		0.374588	%		0.850428	%

39		Jul-24		91,387,101.71		0.374115	%		0.666854	%

40		Aug-24		85,215,546.47		0.362073	%		0.796674	%

Page 5 of 18

Quarterly Report

Toyota Auto Loan Extended Note Trust 2020-1

Toyota Revolving Note Depositor LLC

SELLER

Toyota Motor Credit Corporation

SERVICER

Toyota Auto Loan Extended Note Trust 2020-1

Additional Receivables Static Pool Information

Quarter Ended August 31, 2024

Cutoff Date of August 2021

Original Pool Characteristics as of the Cutoff Dates (Based on Principal Balance)



Number of Receivables	9,576	% New vehicles		77.14%

Total Principal Balance	$265,797,705.65	% Used vehicles		22.86%

Average Principal Balance	$27,756.65	% Cars and minivans		38.38%

Average Original Amount Financed	$33,280.61	% Light duty trucks		17.35%

Weighted Average APR	4.64%	% Sport utility vehicles		44.27%

Weighted Average APR of Receivables		% Toyota vehicles		90.10%
with more than 75 Original Payments	6.20%	% Lexus vehicles		9.90%

Weighted Average Original Number		Top 3 States:	CA	24.77%
of Scheduled Payments	72.35 Payments		TX	17.43%

Weighted Average Remaining Number			VA	4.50%
of Scheduled Payments	63.27 Payments

Weighted Average FICO	711.09

Weighted Average FICO of Receivables
with more than 75 Original Payments	732.11

Weighted Average LTV	104.59%

Weighted Average LTV of Receivables
with more than 75 Original Payments	110.59%

Original Pool Characteristics as of the Cutoff Dates (Based on Adjusted Pool Balance)


FICO Score Range Distribution (%)		Original Scheduled Payments Distribution (%)			LTV Distribution (%)

FICO Less than 650	10.18%		More than 75 original scheduled payments	10.18%	LTV greater than 130%	7.55%

FICO Less than 700	46.78%		More than 72 original scheduled payments	26.47%	LTV greater than 120%	18.10%

FICO Less than 720	68.78%				LTV greater than 110%	39.12%

FICO Less than 740	77.07%				LTV greater than 90%	80.39%

FICO Less than 760	82.98%

FICO Less than 780	87.64%

Balances and Performance (Based on Principal Balance)


Period No.	Month		Month-End Pool Balance ($)		Cumulative Net Credit Loss (%)		60+ Days Delinquency (%)

23		Sep-23		110,959,805.48		0.777311%		0.604477%

24		Oct-23		106,712,469.02		0.771906%		0.772493%

25		Nov-23		102,878,126.09		0.755051%		0.987457%

26		Dec-23		99,033,895.59		0.768685%		0.989007%

27		Jan-24		95,233,545.33		0.807735%		1.242209%

28		Feb-24		91,349,954.13		0.811169%		0.967759%

29		Mar-24		87,363,046.99		0.848275%		0.704625%

30		Apr-24		83,556,252.92		0.830234%		0.968972%

31		May-24		79,928,229.11		0.804429%		1.190595%

32		Jun-24		76,554,698.71		0.837313%		1.037320%

33		Jul-24		72,789,923.85		0.844564%		1.396226%

34		Aug-24		69,133,937.93		0.858388%		1.595125%

Page 6 of 18

Quarterly Report

Toyota Auto Loan Extended Note Trust 2020-1

Toyota Revolving Note Depositor LLC

SELLER

Toyota Motor Credit Corporation

SERVICER

Toyota Auto Loan Extended Note Trust 2020-1

Additional Receivables Static Pool Information

Quarter Ended August 31, 2024

Cutoff Date of November 2021

Original Pool Characteristics as of the Cutoff Dates (Based on Principal Balance)



Number of Receivables	9,527	% New vehicles		98.20%

Total Principal Balance	$252,640,343.08	% Used vehicles		1.80%

Average Principal Balance	$26,518.35	% Cars and minivans		36.52%

Average Original Amount Financed	$34,395.44	% Light duty trucks		17.26%

Weighted Average APR	3.80%	% Sport utility vehicles		46.21%

Weighted Average APR of Receivables		% Toyota vehicles		87.88%
with more than 75 Original Payments	6.01%	% Lexus vehicles		12.12%

Weighted Average Original Number		Top 3 States:	CA	23.22%
of Scheduled Payments	70.06 Payments		TX	18.83%

Weighted Average Remaining Number			MD	5.20%
of Scheduled Payments	58.61 Payments

Weighted Average FICO	748.84

Weighted Average FICO of Receivables
with more than 75 Original Payments	731.74

Weighted Average LTV	100.44%

Weighted Average LTV of Receivables
with more than 75 Original Payments	110.80%

Original Pool Characteristics as of the Cutoff Dates (Based on Adjusted Pool Balance)


FICO Score Range Distribution (%)		Original Scheduled Payments Distribution (%)			LTV Distribution (%)

FICO Less than 650	6.05%		More than 75 original scheduled payments	9.96%	LTV greater than 130%	5.80%

FICO Less than 700	25.96%		More than 72 original scheduled payments	31.11%	LTV greater than 120%	13.35%

FICO Less than 720	37.38%				LTV greater than 110%	32.19%

FICO Less than 740	48.94%				LTV greater than 90%	73.90%

FICO Less than 760	58.79%

FICO Less than 780	67.64%

Balances and Performance (Based on Principal Balance)


Period No.	Month		Month-End Pool Balance ($)		Cumulative Net Credit Loss (%)		60+ Days Delinquency (%)

20		Sep-23		113,403,350.85		0.425250%		0.620662%

21		Oct-23		108,816,633.40		0.453794%		0.631170%

22		Nov-23		104,609,554.97		0.457491%		0.527703%

23		Dec-23		100,536,982.08		0.448376%		0.710195%

24		Jan-24		96,132,562.33		0.473859%		0.564556%

25		Feb-24		92,215,926.75		0.487100%		0.708290%

26		Mar-24		88,039,325.93		0.478515%		0.584866%

27		Apr-24		83,882,175.38		0.492316%		0.492215%

28		May-24		79,899,510.86		0.499243%		0.444203%

29		Jun-24		76,152,603.99		0.473642%		0.673246%

30		Jul-24		72,407,751.84		0.513473%		0.658912%

31		Aug-24		68,650,706.70		0.488252%		0.888674%

Page 7 of 18

Quarterly Report

Toyota Auto Loan Extended Note Trust 2020-1

Toyota Revolving Note Depositor LLC

SELLER

Toyota Motor Credit Corporation

SERVICER

Toyota Auto Loan Extended Note Trust 2020-1

Additional Receivables Static Pool Information

Quarter Ended August 31, 2024

Cutoff Date of February 2022

Original Pool Characteristics as of the Cutoff Dates (Based on Principal Balance)

Number of Receivables

9,450

% New vehicles

100.00%

Total Principal Balance

$262,090,725.05

% Cars and minivans

34.87%

Average Principal Balance

$27,734.47

% Light duty trucks

15.95%

Average Original Amount Financed

$35,708.13

% Sport utility vehicles

49.18%

Weighted Average APR

3.70%

% Toyota vehicles

86.43%

Weighted Average APR of Receivables

% Lexus vehicles

13.57%

with more than 75 Original Payments

5.99%

Top 3 States:

24.01%

Weighted Average Original Number

17.93%

of Scheduled Payments

70.34 Payments

4.42%

Weighted Average Remaining Number

of Scheduled Payments

59.00 Payments

Weighted Average FICO

752.60

Weighted Average FICO of Receivables

with more than 75 Original Payments

736.30

Weighted Average LTV

101.34%

Weighted Average LTV of Receivables

with more than 75 Original Payments

112.61%

Original Pool Characteristics as of the Cutoff Dates (Based on Adjusted Pool Balance)


FICO Score Range Distribution (%)		Original Scheduled Payments Distribution (%)			LTV Distribution (%)

FICO Less than 650	4.54%		More than 75 original scheduled payments	9.64%	LTV greater than 130%	6.47%

FICO Less than 700	23.63%		More than 72 original scheduled payments	28.51%	LTV greater than 120%	15.27%

FICO Less than 720	34.69%				LTV greater than 110%	35.43%

FICO Less than 740	46.74%				LTV greater than 90%	74.80%

FICO Less than 760	56.89%

FICO Less than 780	65.74%

Balances and Performance (Based on Principal Balance)


Period No.	Month		Month-End Pool Balance ($)		Cumulative Net Credit Loss (%)		60+ Days Delinquency (%)

17		Sep-23		134,459,078.88		0.217468%		0.648514%

18		Oct-23		129,175,288.57		0.242997%		0.726764%

19		Nov-23		124,402,060.10		0.286927%		0.701673%

20		Dec-23		119,906,058.18		0.305076%		0.572162%

21		Jan-24		115,307,721.79		0.285442%		0.711637%

22		Feb-24		110,643,751.34		0.284929%		0.612813%

23		Mar-24		106,015,147.54		0.283494%		0.496015%

24		Apr-24		101,268,500.98		0.302948%		0.666106%

25		May-24		96,563,129.01		0.331856%		0.549622%

26		Jun-24		92,549,624.97		0.337147%		0.498445%

27		Jul-24		88,430,786.33		0.358026%		0.674901%

28		Aug-24		84,298,970.34		0.335191%		0.555466%

Page 8 of 18

Quarterly Report

Toyota Auto Loan Extended Note Trust 2020-1

Toyota Revolving Note Depositor LLC

SELLER

Toyota Motor Credit Corporation

SERVICER

Toyota Auto Loan Extended Note Trust 2020-1

Additional Receivables Static Pool Information

Quarter Ended August 31, 2024

Cutoff Date of May 2022

Original Pool Characteristics as of the Cutoff Dates (Based on Principal Balance)



Number of Receivables	8,784	% New vehicles		74.45%

Total Principal Balance	$273,615,848.79	% Used vehicles		25.55%

Average Principal Balance	$31,149.35	% Cars and minivans		34.87%

Average Original Amount Financed	$36,258.53	% Light duty trucks		16.18%

Weighted Average APR	4.53%	% Sport utility vehicles		48.95%

Weighted Average APR of Receivables		% Toyota vehicles		85.71%
with more than 75 Original Payments	6.13%	% Lexus vehicles		14.29%

Weighted Average Original Number		Top 3 States:	CA	22.94%
of Scheduled Payments	73.39 Payments		TX	19.67%

Weighted Average Remaining Number			VA	4.21%
of Scheduled Payments	64.93 Payments

Weighted Average FICO	730.61

Weighted Average FICO of Receivables
with more than 75 Original Payments	730.23

Weighted Average LTV	104.63%

Weighted Average LTV of Receivables
with more than 75 Original Payments	111.08%

Original Pool Characteristics as of the Cutoff Dates (Based on Adjusted Pool Balance)


FICO Score Range Distribution (%)		Original Scheduled Payments Distribution (%)			LTV Distribution (%)

FICO Less than 650	6.21%		More than 75 original scheduled payments	9.97%	LTV greater than 130%	7.83%

FICO Less than 700	30.47%		More than 72 original scheduled payments	36.30%	LTV greater than 120%	18.99%

FICO Less than 720	51.81%				LTV greater than 110%	42.13%

FICO Less than 740	63.42%				LTV greater than 90%	79.85%

FICO Less than 760	72.16%

FICO Less than 780	79.55%

Balances and Performance (Based on Principal Balance)


Period No.	Month		Month-End Pool Balance ($)		Cumulative Net Credit Loss (%)		60+ Days Delinquency (%)

14		Sep-23		168,946,057.68		0.595746%		0.763513%

15		Oct-23		163,608,314.07		0.574935%		0.833725%

16		Nov-23		158,460,997.29		0.691734%		0.732766%

17		Dec-23		153,725,823.33		0.726462%		0.902614%

18		Jan-24		148,522,287.45		0.819525%		0.852802%

19		Feb-24		143,573,992.33		0.836146%		0.726386%

20		Mar-24		138,441,240.20		0.862371%		0.761881%

21		Apr-24		133,264,625.20		0.929378%		0.595597%

22		May-24		128,620,717.72		0.930851%		0.710399%

23		Jun-24		124,072,216.57		0.885764%		0.894092%

24		Jul-24		119,292,599.94		0.917101%		1.098414%

25		Aug-24		114,555,554.90		0.959091%		1.151655%

Page 9 of 18

Quarterly Report

Toyota Auto Loan Extended Note Trust 2020-1

Toyota Revolving Note Depositor LLC

SELLER

Toyota Motor Credit Corporation

SERVICER

Toyota Auto Loan Extended Note Trust 2020-1

Additional Receivables Static Pool Information

Quarter Ended August 31, 2024

Cutoff Date of August 2022, September 2022

Original Pool Characteristics as of the Cutoff Dates (Based on Principal Balance)



Number of Receivables	12,123	% New vehicles		77.11%

Total Principal Balance	$344,193,534.37	% Used vehicles		22.89%

Average Principal Balance	$28,391.78	% Cars and minivans		33.89%

Average Original Amount Financed	$33,931.84	% Light duty trucks		13.51%

Weighted Average APR	4.07%	% Sport utility vehicles		52.59%

Weighted Average APR of Receivables		% Toyota vehicles		81.00%
with more than 75 Original Payments	6.17%	% Lexus vehicles		19.00%

Weighted Average Original Number		Top 3 States:	CA	23.72%
of Scheduled Payments	69.07 Payments		TX	16.91%

Weighted Average Remaining Number			MD	3.93%
of Scheduled Payments	60.37 Payments

Weighted Average FICO	752.43

Weighted Average FICO of Receivables
with more than 75 Original Payments	730.00

Weighted Average LTV	98.65%

Weighted Average LTV of Receivables
with more than 75 Original Payments	111.61%

Original Pool Characteristics as of the Cutoff Dates (Based on Adjusted Pool Balance)


FICO Score Range Distribution (%)		Original Scheduled Payments Distribution (%)			LTV Distribution (%)

FICO Less than 650	3.78%		More than 75 original scheduled payments	6.68%	LTV greater than 130%	5.58%

FICO Less than 700	18.49%		More than 72 original scheduled payments	22.85%	LTV greater than 120%	15.39%

FICO Less than 720	39.54%				LTV greater than 110%	32.39%

FICO Less than 740	48.72%				LTV greater than 90%	69.65%

FICO Less than 760	58.03%

FICO Less than 780	66.35%

Balances and Performance (Based on Principal Balance)


Period No.	Month		Month-End Pool Balance ($)		Cumulative Net Credit Loss (%)		60+ Days Delinquency (%)

11		Sep-23		234,884,147.54		0.307140%		0.452387%

12		Oct-23		227,560,763.16		0.301552%		0.447740%

13		Nov-23		219,717,811.04		0.356429%		0.400950%

14		Dec-23		212,951,647.95		0.406288%		0.717587%

15		Jan-24		205,657,545.20		0.423922%		0.831190%

16		Feb-24		198,407,048.96		0.470759%		0.735313%

17		Mar-24		191,001,272.83		0.518278%		0.648351%

18		Apr-24		183,916,861.37		0.517988%		0.613001%

19		May-24		176,586,838.38		0.555654%		0.592197%

20		Jun-24		169,875,717.52		0.574970%		0.783762%

21		Jul-24		162,361,861.90		0.604607%		0.734124%

22		Aug-24		155,989,910.36		0.634472%		0.756443%

Page 10 of 18

Quarterly Report

Toyota Auto Loan Extended Note Trust 2020-1

Toyota Revolving Note Depositor LLC

SELLER

Toyota Motor Credit Corporation

SERVICER

Toyota Auto Loan Extended Note Trust 2020-1

Additional Receivables Static Pool Information

Quarter Ended August 31, 2024

Cutoff Date of December 2022

Original Pool Characteristics as of the Cutoff Dates (Based on Principal Balance)



Number of Receivables	4,716	% New vehicles		82.78%

Total Principal Balance	$133,879,463.08	% Used vehicles		17.22%

Average Principal Balance	$28,388.35	% Cars and minivans		32.27%

Average Original Amount Financed	$35,363.37	% Light duty trucks		17.47%

Weighted Average APR	4.39%	% Sport utility vehicles		50.26%

Weighted Average APR of Receivables		% Toyota vehicles		84.35%
with more than 75 Original Payments	6.53%	% Lexus vehicles		15.65%

Weighted Average Original Number		Top 3 States:	CA	21.92%
of Scheduled Payments	69.93 Payments		TX	16.51%

Weighted Average Remaining Number			VA	3.95%
of Scheduled Payments	59.23 Payments

Weighted Average FICO	753.60

Weighted Average FICO of Receivables
with more than 75 Original Payments	734.17

Weighted Average LTV	101.88%

Weighted Average LTV of Receivables
with more than 75 Original Payments	112.76%

Original Pool Characteristics as of the Cutoff Dates (Based on Adjusted Pool Balance)


FICO Score Range Distribution (%)			Original Scheduled Payments Distribution (%)			LTV Distribution (%)

FICO Less than 650	3.88	%	More than 75 original scheduled payments	13.38	%	LTV greater than 130%	7.56	%

FICO Less than 700	21.98	%	More than 72 original scheduled payments	22.48	%	LTV greater than 120%	19.31	%

FICO Less than 720	33.43	%				LTV greater than 110%	39.77	%

FICO Less than 740	45.17	%				LTV greater than 90%	74.20	%

FICO Less than 760	55.67	%

FICO Less than 780	65.53	%

Balances and Performance (Based on Principal Balance)


Period No.	Month		Month-End Pool Balance ($)		Cumulative Net Credit Loss (%)			60+ Days Delinquency (%)

8		Sep-23		102,265,641.18		0.192059	%		0.373221	%

9		Oct-23		98,892,214.20		0.249408	%		0.360375	%

10		Nov-23		95,839,200.75		0.259154	%		0.607719	%

11		Dec-23		93,022,104.91		0.311964	%		0.479754	%

12		Jan-24		90,093,809.23		0.364558	%		0.683044	%

13		Feb-24		87,498,358.82		0.372566	%		0.488658	%

14		Mar-24		84,586,355.51		0.357089	%		0.362294	%

15		Apr-24		81,280,760.11		0.422092	%		0.432324	%

16		May-24		78,389,608.07		0.431740	%		0.539699	%

17		Jun-24		75,645,431.31		0.499442	%		0.627772	%

18		Jul-24		72,962,531.56		0.517954	%		0.502523	%

19		Aug-24		70,150,803.20		0.460328	%		0.726424	%

Page 11 of 18

Quarterly Report

Toyota Auto Loan Extended Note Trust 2020-1

Toyota Revolving Note Depositor LLC

SELLER

Toyota Motor Credit Corporation

SERVICER

Toyota Auto Loan Extended Note Trust 2020-1

Additional Receivables Static Pool Information

Quarter Ended August 31, 2024

Cutoff Date of February 2023

Original Pool Characteristics as of the Cutoff Dates (Based on Principal Balance)



Number of Receivables	8,618	% New vehicles		79.62%

Total Principal Balance	$236,314,199.64	% Used vehicles		20.38%

Average Principal Balance	$27,421.00	% Cars and minivans		32.88%

Average Original Amount Financed	$34,587.51	% Light duty trucks		18.33%

Weighted Average APR	4.47%	% Sport utility vehicles		48.79%

Weighted Average APR of Receivables		% Toyota vehicles		83.47%
with more than 75 Original Payments	6.60%	% Lexus vehicles		16.53%

Weighted Average Original Number		Top 3 States:	CA	23.60%
of Scheduled Payments	68.21 Payments		TX	16.71%

Weighted Average Remaining Number			MD	3.73%
of Scheduled Payments	57.50 Payments

Weighted Average FICO	755.02

Weighted Average FICO of Receivables
with more than 75 Original Payments	735.55

Weighted Average LTV	100.00%

Weighted Average LTV of Receivables
with more than 75 Original Payments	110.16%

Original Pool Characteristics as of the Cutoff Dates (Based on Adjusted Pool Balance)


FICO Score Range Distribution (%)			Original Scheduled Payments Distribution (%)			LTV Distribution (%)

FICO Less than 650	4.12	%	More than 75 original scheduled payments	4.07	%	LTV greater than 130%	6.42	%

FICO Less than 700	21.64	%	More than 72 original scheduled payments	14.87	%	LTV greater than 120%	17.04	%

FICO Less than 720	32.33	%				LTV greater than 110%	36.21	%

FICO Less than 740	44.48	%				LTV greater than 90%	71.02	%

FICO Less than 760	55.11	%

FICO Less than 780	64.09	%

Balances and Performance (Based on Principal Balance)


Period No.	Month		Month-End Pool Balance ($)		Cumulative Net Credit Loss (%)			60+ Days Delinquency (%)

5		Sep-23		189,698,533.78		0.171897	%		0.448711	%

6		Oct-23		183,347,219.22		0.271875	%		0.544898	%

7		Nov-23		177,274,055.35		0.336046	%		0.334154	%

8		Dec-23		171,786,037.42		0.367429	%		0.385855	%

9		Jan-24		166,388,139.64		0.363179	%		0.341099	%

10		Feb-24		160,921,093.42		0.366075	%		0.270394	%

11		Mar-24		155,526,857.73		0.349650	%		0.338361	%

12		Apr-24		149,830,540.55		0.402973	%		0.444167	%

13		May-24		144,451,112.49		0.386014	%		0.463704	%

14		Jun-24		139,612,259.69		0.451261	%		0.501905	%

15		Jul-24		134,056,180.62		0.488589	%		0.660760	%

16		Aug-24		128,541,394.07		0.510924	%		0.774084	%

Page 12 of 18

Quarterly Report

Toyota Auto Loan Extended Note Trust 2020-1

Toyota Revolving Note Depositor LLC

SELLER

Toyota Motor Credit Corporation

SERVICER

Toyota Auto Loan Extended Note Trust 2020-1

Additional Receivables Static Pool Information

Quarter Ended August 31, 2024

Cutoff Date of May 2023

Original Pool Characteristics as of the Cutoff Dates (Based on Principal Balance)



Number of Receivables	8,882	% New vehicles		70.01%

Total Principal Balance	$256,230,408.23	% Used vehicles		29.99%

Average Principal Balance	$28,848.28	% Cars and minivans		30.84%

Average Original Amount Financed	$36,112.53	% Light duty trucks		20.48%

Weighted Average APR	6.41%	% Sport utility vehicles		48.68%

Weighted Average APR of Receivables		% Toyota vehicles		85.63%
with more than 75 Original Payments	7.18%	% Lexus vehicles		14.37%

Weighted Average Original Number		Top 3 States:	TX	23.46%
of Scheduled Payments	73.32 Payments		CA	14.97%

Weighted Average Remaining Number			VA	4.15%
of Scheduled Payments	61.16 Payments

Weighted Average FICO	737.73

Weighted Average FICO of Receivables
with more than 75 Original Payments	729.44

Weighted Average LTV	101.64%

Weighted Average LTV of Receivables
with more than 75 Original Payments	110.87%

Original Pool Characteristics as of the Cutoff Dates (Based on Adjusted Pool Balance)


FICO Score Range Distribution (%)			Original Scheduled Payments Distribution (%)			LTV Distribution (%)

FICO Less than 650	4.80	%	More than 75 original scheduled payments	8.29	%	LTV greater than 130%	5.60	%

FICO Less than 700	24.10	%	More than 72 original scheduled payments	54.85	%	LTV greater than 120%	15.26	%

FICO Less than 720	44.77	%				LTV greater than 110%	32.19	%

FICO Less than 740	58.39	%				LTV greater than 90%	75.43	%

FICO Less than 760	68.20	%

FICO Less than 780	76.34	%

Balances and Performance (Based on Principal Balance)


Period No.	Month		Month-End Pool Balance ($)		Cumulative Net Credit Loss (%)			60+ Days Delinquency (%)

2		Sep-23		227,034,608.64		0.017877	%		0.249949	%

3		Oct-23		219,983,121.50		0.048915	%		0.275292	%

4		Nov-23		213,623,875.76		0.067801	%		0.378771	%

5		Dec-23		207,401,775.23		0.081527	%		0.373110	%

6		Jan-24		200,745,265.40		0.192095	%		0.472798	%

7		Feb-24		194,120,838.86		0.243099	%		0.479323	%

8		Mar-24		188,455,541.85		0.320836	%		0.703419	%

9		Apr-24		182,137,968.01		0.384280	%		0.708125	%

10		May-24		175,650,655.04		0.428945	%		0.564739	%

11		Jun-24		170,197,816.16		0.519799	%		0.818636	%

12		Jul-24		164,059,755.96		0.545938	%		0.913607	%

13		Aug-24		158,378,424.88		0.623461	%		0.672650	%

Page 13 of 18

Quarterly Report

Toyota Auto Loan Extended Note Trust 2020-1

Toyota Revolving Note Depositor LLC

SELLER

Toyota Motor Credit Corporation

SERVICER

Toyota Auto Loan Extended Note Trust 2020-1

Additional Receivables Static Pool Information

Quarter Ended August 31, 2024

Cutoff Date of August 2023

Original Pool Characteristics as of the Cutoff Dates (Based on Principal Balance)



Number of Receivables	8,386	% New vehicles		60.03%

Total Principal Balance	$240,258,554.92	% Used vehicles		39.97%

Average Principal Balance	$28,649.96	% Cars and minivans		31.45%

Average Original Amount Financed	$34,579.49	% Light duty trucks		18.13%

Weighted Average APR	6.66%	% Sport utility vehicles		50.41%

Weighted Average APR of Receivables		% Toyota vehicles		83.16%
with more than 75 Original Payments	7.38%	% Lexus vehicles		16.84%

Weighted Average Original Number		Top 3 States:	TX	19.11%
of Scheduled Payments	71.29 Payments		CA	15.04%

Weighted Average Remaining Number			MA	4.02%
of Scheduled Payments	61.28 Payments

Weighted Average FICO	748.00

Weighted Average FICO of Receivables
with more than 75 Original Payments	736.31

Weighted Average LTV	100.59%

Weighted Average LTV of Receivables
with more than 75 Original Payments	110.64%

Original Pool Characteristics as of the Cutoff Dates (Based on Adjusted Pool Balance)


FICO Score Range Distribution (%)		Original Scheduled Payments Distribution (%)			LTV Distribution (%)

FICO Less than 650	4.46%		More than 75 original scheduled payments	8.14%	LTV greater than 130%	8.19%

FICO Less than 700	22.81%		More than 72 original scheduled payments	30.61%	LTV greater than 120%	16.74%

FICO Less than 720	36.62%				LTV greater than 110%	31.82%

FICO Less than 740	49.53%				LTV greater than 90%	71.52%

FICO Less than 760	60.40%

FICO Less than 780	68.90%

Balances and Performance (Based on Principal Balance)


Period No.	Month		Month-End Pool Balance ($)		Cumulative Net Credit Loss (%)			60+ Days Delinquency (%)

1		Nov-23		221,690,317.89		0.038349	%		0.344202	%

2		Dec-23		215,366,470.36		0.115163	%		0.438374	%

3		Jan-24		208,460,671.95		0.185824	%		0.578388	%

4		Feb-24		202,272,877.61		0.236928	%		0.493865	%

5		Mar-24		196,434,613.46		0.235782	%		0.639100	%

6		Apr-24		190,120,888.15		0.385082	%		0.549654	%

7		May-24		184,108,672.36		0.448246	%		0.316128	%

8		Jun-24		178,429,447.96		0.424903	%		0.648361	%

9		Jul-24		172,895,109.09		0.445620	%		0.610362	%

10		Aug-24		166,693,289.93		0.585369	%		0.924140	%

Page 14 of 18

Quarterly Report

Toyota Auto Loan Extended Note Trust 2020-1

Toyota Revolving Note Depositor LLC

SELLER

Toyota Motor Credit Corporation

SERVICER

Toyota Auto Loan Extended Note Trust 2020-1

Additional Receivables Static Pool Information

Quarter Ended August 31, 2024

Cutoff Date of November 2023

Original Pool Characteristics as of the Cutoff Dates (Based on Principal Balance)



Number of Receivables	8,577	% New vehicles		83.19%

Total Principal Balance	$235,528,268.67	% Used vehicles		16.81%

Average Principal Balance	$27,460.45	% Cars and minivans		29.54%

Average Original Amount Financed	$35,006.70	% Light duty trucks		19.89%

Weighted Average APR	5.90%	% Sport utility vehicles		50.57%

Weighted Average APR of Receivables		% Toyota vehicles		82.27%
with more than 75 Original Payments	7.83%	% Lexus vehicles		17.73%

Weighted Average Original Number		Top 3 States:	CA	17.45%
of Scheduled Payments	68.21 Payments		TX	17.40%

Weighted Average Remaining Number			AZ	3.98%
of Scheduled Payments	57.09 Payments

Weighted Average FICO	759.38

Weighted Average FICO of Receivables
with more than 75 Original Payments	737.73

Weighted Average LTV	98.13%

Weighted Average LTV of Receivables
with more than 75 Original Payments	111.42%

Original Pool Characteristics as of the Cutoff Dates (Based on Adjusted Pool Balance)


FICO Score Range Distribution (%)			Original Scheduled Payments Distribution (%)			LTV Distribution (%)

FICO Less than 650	3.51	%	More than 75 original scheduled payments	7.97	%	LTV greater than 130%	5.50	%

FICO Less than 700	19.85	%	More than 72 original scheduled payments	14.63	%	LTV greater than 120%	14.78	%

FICO Less than 720	30.39	%				LTV greater than 110%	31.62	%

FICO Less than 740	41.43	%				LTV greater than 90%	67.91	%

FICO Less than 760	51.47	%

FICO Less than 780	61.18	%

Balances and Performance (Based on Principal Balance)


Period No.	Month		Month-End Pool Balance ($)		Cumulative Net Credit Loss (%)			60+ Days Delinquency (%)

1		Feb-24		215,507,447.84		-0.000162	%		0.284970	%

2		Mar-24		208,327,161.66		0.060109	%		0.377721	%

3		Apr-24		200,964,487.82		0.120510	%		0.304302	%

4		May-24		194,042,464.65		0.152206	%		0.414577	%

5		Jun-24		188,068,690.87		0.177880	%		0.523237	%

6		Jul-24		181,465,955.17		0.226679	%		0.606431	%

7		Aug-24		175,189,680.30		0.308354	%		0.655462	%

Page 15 of 18

Quarterly Report

Toyota Auto Loan Extended Note Trust 2020-1

Toyota Revolving Note Depositor LLC

SELLER

Toyota Motor Credit Corporation

SERVICER

Toyota Auto Loan Extended Note Trust 2020-1

Additional Receivables Static Pool Information

Quarter Ended August 31, 2024

Cutoff Date of February 2024

Original Pool Characteristics as of the Cutoff Dates (Based on Principal Balance)



Number of Receivables	8,524	% New vehicles		92.24%

Total Principal Balance	$241,978,411.90	% Used vehicles		7.76%

Average Principal Balance	$28,387.89	% Cars and minivans		28.80%

Average Original Amount Financed	$36,053.51	% Light duty trucks		18.54%

Weighted Average APR	6.14%	% Sport utility vehicles		52.66%

Weighted Average APR of Receivables		% Toyota vehicles		83.59%
with more than 75 Original Payments	8.24%	% Lexus vehicles		16.41%

Weighted Average Original Number		Top 3 States:	TX	17.39%
of Scheduled Payments	68.00 Payments		CA	16.48%

Weighted Average Remaining Number			MD	3.93%
of Scheduled Payments	57.09 Payments

Weighted Average FICO	761.77

Weighted Average FICO of Receivables
with more than 75 Original Payments	739.29

Weighted Average LTV	98.14%

Weighted Average LTV of Receivables
with more than 75 Original Payments	111.80%

Original Pool Characteristics as of the Cutoff Dates (Based on Adjusted Pool Balance)


FICO Score Range Distribution (%)			Original Scheduled Payments Distribution (%)			LTV Distribution (%)

FICO Less than 650	2.82	%	More than 75 original scheduled payments	7.72	%	LTV greater than 130%	5.04	%

FICO Less than 700	18.36	%	More than 72 original scheduled payments	15.10	%	LTV greater than 120%	13.63	%

FICO Less than 720	28.55	%				LTV greater than 110%	31.71	%

FICO Less than 740	39.27	%				LTV greater than 90%	68.92	%

FICO Less than 760	50.01	%

FICO Less than 780	59.62	%

Balances and Performance (Based on Principal Balance)


Period No.	Month		Month-End Pool Balance ($)		Cumulative Net Credit Loss (%)			60+ Days Delinquency (%)

1		May-24		219,049,041.59		0.009986	%		0.179351	%

2		Jun-24		212,505,555.09		0.054469	%		0.357617	%

3		Jul-24		204,675,281.84		0.076066	%		0.330800	%

4		Aug-24		198,019,761.49		0.108576	%		0.308937	%

Page 16 of 18

Quarterly Report

Toyota Auto Loan Extended Note Trust 2020-1

Toyota Revolving Note Depositor LLC

SELLER

Toyota Motor Credit Corporation

SERVICER

Toyota Auto Loan Extended Note Trust 2020-1

Additional Receivables Static Pool Information

Quarter Ended August 31, 2024

Cutoff Date of May 2024

Original Pool Characteristics as of the Cutoff Dates (Based on Principal Balance)



Number of Receivables	9,414	% New vehicles		85.20%

Total Principal Balance	$269,116,525.25	% Used vehicles		14.80%

Average Principal Balance	$28,586.84	% Cars and minivans		27.88%

Average Original Amount Financed	$35,845.46	% Light duty trucks		19.03%

Weighted Average APR	6.69%	% Sport utility vehicles		53.09%

Weighted Average APR of Receivables		% Toyota vehicles		81.87%
with more than 75 Original Payments	8.66%	% Lexus vehicles		18.13%

Weighted Average Original Number		Top 3 States:	TX	16.84%
of Scheduled Payments	68.24 Payments		CA	14.19%

Weighted Average Remaining Number			IL	4.32%
of Scheduled Payments	57.71 Payments

Weighted Average FICO	763.07

Weighted Average FICO of Receivables
with more than 75 Original Payments	742.39

Weighted Average LTV	97.80%

Weighted Average LTV of Receivables
with more than 75 Original Payments	109.45%

Original Pool Characteristics as of the Cutoff Dates (Based on Adjusted Pool Balance)


FICO Score Range Distribution (%)			Original Scheduled Payments Distribution (%)			LTV Distribution (%)

FICO Less than 650	2.93	%	More than 75 original scheduled payments	8.01	%	LTV greater than 130%	4.81	%

FICO Less than 700	18.10	%	More than 72 original scheduled payments	17.60	%	LTV greater than 120%	13.79	%

FICO Less than 720	27.91	%				LTV greater than 110%	31.65	%

FICO Less than 740	38.52	%				LTV greater than 90%	67.78	%

FICO Less than 760	48.69	%

FICO Less than 780	59.18	%

Balances and Performance (Based on Principal Balance)


Period No.	Month		Month-End Pool Balance ($)		Cumulative Net Credit Loss (%)			60+ Days Delinquency (%)

1		Aug-24		245,173,922.85		0.000000	%		0.410610	%

Page 17 of 18

Quarterly Report

Toyota Auto Loan Extended Note Trust 2020-1

Toyota Revolving Note Depositor LLC

SELLER

Toyota Motor Credit Corporation

SERVICER

I hereby certify to the best of my knowledge that the report provided is true and correct.

/s/ Stephen Bishop

Name: Stephen Bishop

Title: General Manager - Treasury

Page 18 of 18